Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.73% first-year return on $252k initial cash invested.
-24.73%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$3,018
Rent
-$5,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $8,214 expenses = $5,196 out of pocket
Investment Breakdown
|
Purchase Price
$1115k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$223k
Closing costs
1%
$11,150
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$8,214
Mortgage P&I
204%
$6,160
Property Taxes
7%
$215
Home Insurance
13%
$390
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754